[KSL] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 10.58%
YoY- -23.41%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 272,261 177,851 186,179 216,244 277,416 266,238 274,914 -0.16%
PBT 112,211 164,329 115,246 123,344 138,299 94,090 106,083 0.93%
Tax -29,150 -42,676 -23,858 -32,843 -20,130 -26,629 -29,850 -0.39%
NP 83,061 121,653 91,388 90,501 118,169 67,461 76,233 1.43%
-
NP to SH 83,061 121,653 91,388 90,501 118,169 67,461 76,233 1.43%
-
Tax Rate 25.98% 25.97% 20.70% 26.63% 14.56% 28.30% 28.14% -
Total Cost 189,200 56,198 94,791 125,743 159,247 198,777 198,681 -0.81%
-
Net Worth 772,784 877,272 702,584 652,147 586,135 265,593 265,954 19.44%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 19,323 17,564 17,625 28,418 31,871 - -
Div Payout % - 15.88% 19.22% 19.48% 24.05% 47.24% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 772,784 877,272 702,584 652,147 586,135 265,593 265,954 19.44%
NOSH 386,392 386,463 351,292 352,512 355,233 265,593 265,954 6.42%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 30.51% 68.40% 49.09% 41.85% 42.60% 25.34% 27.73% -
ROE 10.75% 13.87% 13.01% 13.88% 20.16% 25.40% 28.66% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 70.46 46.02 53.00 61.34 78.09 100.24 103.37 -6.18%
EPS 21.50 31.48 26.01 25.67 33.27 25.40 28.66 -4.67%
DPS 0.00 5.00 5.00 5.00 8.00 12.00 0.00 -
NAPS 2.00 2.27 2.00 1.85 1.65 1.00 1.00 12.24%
Adjusted Per Share Value based on latest NOSH - 352,512
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 26.24 17.14 17.94 20.84 26.74 25.66 26.50 -0.16%
EPS 8.01 11.73 8.81 8.72 11.39 6.50 7.35 1.44%
DPS 0.00 1.86 1.69 1.70 2.74 3.07 0.00 -
NAPS 0.7448 0.8456 0.6772 0.6286 0.5649 0.256 0.2563 19.44%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.38 1.82 1.19 0.60 1.46 1.84 1.60 -
P/RPS 1.96 3.95 2.25 0.98 1.87 1.84 1.55 3.98%
P/EPS 6.42 5.78 4.57 2.34 4.39 7.24 5.58 2.36%
EY 15.58 17.30 21.86 42.79 22.78 13.80 17.91 -2.29%
DY 0.00 2.75 4.20 8.33 5.48 6.52 0.00 -
P/NAPS 0.69 0.80 0.60 0.32 0.88 1.84 1.60 -13.07%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 01/03/12 25/02/11 25/02/10 24/02/09 27/02/08 28/02/07 27/02/06 -
Price 1.52 1.70 1.27 0.63 1.22 1.99 1.30 -
P/RPS 2.16 3.69 2.40 1.03 1.56 1.99 1.26 9.39%
P/EPS 7.07 5.40 4.88 2.45 3.67 7.83 4.54 7.65%
EY 14.14 18.52 20.48 40.75 27.27 12.76 22.05 -7.13%
DY 0.00 2.94 3.94 7.94 6.56 6.03 0.00 -
P/NAPS 0.76 0.75 0.64 0.34 0.74 1.99 1.30 -8.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment